6.017
Revenue¥B
6.674
6.928
7.456
7.731
8.216
8.642
8.968
9.551
10.07
10.67
6.169
5.37%
5.62%
58
7.74
Revenue growth%
24.26
23.11
24.63
25.89
28.65
25.76
27.50
26.34
27.66
25.78
2.39
26.34
25.84
60
28.73
Gross margin%
19.14
18.17
19.67
19.84
19.56
21.32
24.23
24.95
21.98
24.40
20.14
24.23
20.58
37
3.78
Operating margin%
9.99
7.57
8.63
9.32
8.70
9.19
9.68
11.80
9.24
12.16
19.64
9.68
9.28
49
6.61
Net margin%
15.34
13.67
14.67
12.59
13.90
13.96
14.39
16.64
19.53
18.32
5.04
16.64
14.53
20
20.85
P/E ratio (avg)x
8.492
8.541
9.696
11.03
12.19
12.15
11.76
13.50
13.40
14.49
23.83
13.40
11.96
49
28.83
EV/EBITx
30.03
29.50
27.28
23.94
24.32
23.99
22.90
24.54
26.13
24.67
21.13
24.54
24.61
26
26.01
FCF yield (avg)%
31.75
30.62
33.24
33.32
36.21
36.68
34.80
34.38
36.61
35.91
3.22
35.91
34.59
7
12.63
FCF margin%
13.68
13.83
14.15
15.65
16.51
18.79
18.79
20.55
20.87
19.77
18.73
19.77
17.65
41
0.396
FCF / Net incomex
0.183
0.197
0.175
0.160
0.147
0.132
0.115
0.114
0.098
0.095
0.857
0.114
0.139
33
2.10
ROIC%
2.92
5.76
5.46
6.59
4.18
3.76
5.09
5.68
3.02
4.69
19.56
4.69
4.89
8
2.78
Return on equity%
21.69
22.81
24.43
23.81
25.48
24.71
26.29
25.09
26.16
28.45
29.56
26.16
24.90
59
23.96
Return on assets%
2.15
3.88
5.39
4.19
6.11
3.76
2.97
0.74
2.58
4.10
12.99
2.97
3.82
73
26.24
EPS¥
73.71
79.39
74.21
68.99
66.00
56.04
55.23
56.06
52.66
56.26
28.06
(3.14%)
(3.27%)
—
14.56
EPS growth%
0.40
0.40
0.40
0.40
0.40
1.80
2.15
0.40
0.40
0.40
7.41
0.40
0.40
90
57.00
Bookvalue per sh¥
203.24
199.91
235.33
268.78
286.19
310.73
339.59
389.25
437.60
470.71
91.30
10.46%
10.55%
—
56.18
FCF per share¥
137.60
140.60
138.10
141.42
142.23
153.60
164.08
155.80
156.10
158.06
54.55
2.13%
0.36%
—
115.07
Dividend per sh¥
80.29
84.94
78.78
88.32
99.29
96.58
90.11
92.29
87.87
84.19
86.79
(3.25%)
0.72%
—
19.67
Div yield (avg)%
7.85
8.59
5.77
3.45
3.44
4.33
2.96
1.96
4.04
6.99
5.71
4.04
4.18
76
3.86
Payout ratio%
5.82
6.37
7.15
5.08
5.46
3.00
1.34
2.28
3.80
6.38
3.73
3.00
5.27
52
16.49
Shares (diluted)M
10.01
10.87
10.87
10.61
9.645
10.33
10.19
9.984
10.98
11.20
17.17
3.04%
(0.01%)
27
10.39
Buyback yield%
17.73
18.64
17.08
18.48
19.05
20.45
20.44
18.74
16.07
15.15
2.58
18.74
18.56
33
0.580
D/E ratiox
0.412
0.358
0.363
0.364
0.311
0.276
0.292
0.305
0.316
0.281
0.698
0.292
0.313
91
3.147
Enterprise value¥B
3.093
3.346
3.532
3.319
3.355
3.505
3.765
4.374
4.587
5.321
9.111
9.66%
6.41%
88
3.373
LT debt¥B
13.48
15.01
16.45
19.73
19.71
21.15
22.23
22.19
26.55
29.54
4.445
8.43%
10.32%
75
Revenue
¥10.67B
5.62%
1.00×
Cost of revenue
¥6.796B
5.67%
1.00×
Operating expenses
¥1.911B
5.95%
1.03×
Goodwill & intangibles
17.56%
Spread over hurdle
(2.19%)